[IFCAMSC] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 17,436 15,184 16,043 15,311 17,802 19,263 19,308 -1.68% YoY % 14.83% -5.35% 4.78% -13.99% -7.58% -0.23% - Horiz. % 90.30% 78.64% 83.09% 79.30% 92.20% 99.77% 100.00%
PBT 920 -1,986 825 -2,579 813 1,418 2,823 -17.04% YoY % 146.32% -340.73% 131.99% -417.22% -42.67% -49.77% - Horiz. % 32.59% -70.35% 29.22% -91.36% 28.80% 50.23% 100.00%
Tax -420 -357 -614 -289 -523 -1,130 -1,272 -16.86% YoY % -17.65% 41.86% -112.46% 44.74% 53.72% 11.16% - Horiz. % 33.02% 28.07% 48.27% 22.72% 41.12% 88.84% 100.00%
NP 500 -2,343 211 -2,868 290 288 1,551 -17.19% YoY % 121.34% -1,210.43% 107.36% -1,088.97% 0.69% -81.43% - Horiz. % 32.24% -151.06% 13.60% -184.91% 18.70% 18.57% 100.00%
NP to SH 290 -2,276 219 -2,607 273 313 1,673 -25.32% YoY % 112.74% -1,139.27% 108.40% -1,054.95% -12.78% -81.29% - Horiz. % 17.33% -136.04% 13.09% -155.83% 16.32% 18.71% 100.00%
Tax Rate 45.65 % - % 74.42 % - % 64.33 % 79.69 % 45.06 % 0.22% YoY % 0.00% 0.00% 0.00% 0.00% -19.27% 76.85% - Horiz. % 101.31% 0.00% 165.16% 0.00% 142.77% 176.85% 100.00%
Total Cost 16,936 17,527 15,832 18,179 17,512 18,975 17,757 -0.79% YoY % -3.37% 10.71% -12.91% 3.81% -7.71% 6.86% - Horiz. % 95.38% 98.70% 89.16% 102.38% 98.62% 106.86% 100.00%
Net Worth 121,040 127,388 121,379 115,575 121,413 79,060 109,492 1.68% YoY % -4.98% 4.95% 5.02% -4.81% 53.57% -27.79% - Horiz. % 110.55% 116.34% 110.86% 105.56% 110.89% 72.21% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 121,040 127,388 121,379 115,575 121,413 79,060 109,492 1.68% YoY % -4.98% 4.95% 5.02% -4.81% 53.57% -27.79% - Horiz. % 110.55% 116.34% 110.86% 105.56% 110.89% 72.21% 100.00%
NOSH 605,204 606,609 606,899 608,290 607,069 608,158 608,290 -0.08% YoY % -0.23% -0.05% -0.23% 0.20% -0.18% -0.02% - Horiz. % 99.49% 99.72% 99.77% 100.00% 99.80% 99.98% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.87 % -15.43 % 1.32 % -18.73 % 1.63 % 1.50 % 8.03 % -15.75% YoY % 118.60% -1,268.94% 107.05% -1,249.08% 8.67% -81.32% - Horiz. % 35.74% -192.15% 16.44% -233.25% 20.30% 18.68% 100.00%
ROE 0.24 % -1.79 % 0.18 % -2.26 % 0.22 % 0.40 % 1.53 % -26.55% YoY % 113.41% -1,094.44% 107.96% -1,127.27% -45.00% -73.86% - Horiz. % 15.69% -116.99% 11.76% -147.71% 14.38% 26.14% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.88 2.50 2.64 2.52 2.93 3.17 3.17 -1.59% YoY % 15.20% -5.30% 4.76% -13.99% -7.57% 0.00% - Horiz. % 90.85% 78.86% 83.28% 79.50% 92.43% 100.00% 100.00%
EPS 0.05 -0.37 0.04 -0.43 0.05 0.05 0.27 -24.49% YoY % 113.51% -1,025.00% 109.30% -960.00% 0.00% -81.48% - Horiz. % 18.52% -137.04% 14.81% -159.26% 18.52% 18.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2000 0.2100 0.2000 0.1900 0.2000 0.1300 0.1800 1.77% YoY % -4.76% 5.00% 5.26% -5.00% 53.85% -27.78% - Horiz. % 111.11% 116.67% 111.11% 105.56% 111.11% 72.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 608,290 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.87 2.50 2.64 2.52 2.93 3.17 3.17 -1.64% YoY % 14.80% -5.30% 4.76% -13.99% -7.57% 0.00% - Horiz. % 90.54% 78.86% 83.28% 79.50% 92.43% 100.00% 100.00%
EPS 0.05 -0.37 0.04 -0.43 0.04 0.05 0.27 -24.49% YoY % 113.51% -1,025.00% 109.30% -1,175.00% -20.00% -81.48% - Horiz. % 18.52% -137.04% 14.81% -159.26% 14.81% 18.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1990 0.2094 0.1995 0.1900 0.1996 0.1300 0.1800 1.69% YoY % -4.97% 4.96% 5.00% -4.81% 53.54% -27.78% - Horiz. % 110.56% 116.33% 110.83% 105.56% 110.89% 72.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.2300 0.3000 0.3850 0.2400 0.4450 0.3000 0.4350 -
P/RPS 7.98 11.99 14.56 9.53 15.18 9.47 13.70 -8.61% YoY % -33.44% -17.65% 52.78% -37.22% 60.30% -30.88% - Horiz. % 58.25% 87.52% 106.28% 69.56% 110.80% 69.12% 100.00%
P/EPS 479.99 -79.96 1,066.92 -56.00 989.55 582.90 158.16 20.31% YoY % 700.29% -107.49% 2,005.21% -105.66% 69.76% 268.55% - Horiz. % 303.48% -50.56% 674.58% -35.41% 625.66% 368.55% 100.00%
EY 0.21 -1.25 0.09 -1.79 0.10 0.17 0.63 -16.72% YoY % 116.80% -1,488.89% 105.03% -1,890.00% -41.18% -73.02% - Horiz. % 33.33% -198.41% 14.29% -284.13% 15.87% 26.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.15 1.43 1.93 1.26 2.23 2.31 2.42 -11.66% YoY % -19.58% -25.91% 53.17% -43.50% -3.46% -4.55% - Horiz. % 47.52% 59.09% 79.75% 52.07% 92.15% 95.45% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - 26/06/20 29/05/19 28/05/18 30/05/17 -
Price 0.2350 0.3000 0.3700 0.3200 0.4000 0.3000 0.4150 -
P/RPS 8.16 11.99 14.00 12.71 13.64 9.47 13.07 -7.55% YoY % -31.94% -14.36% 10.15% -6.82% 44.03% -27.54% - Horiz. % 62.43% 91.74% 107.12% 97.25% 104.36% 72.46% 100.00%
P/EPS 490.42 -79.96 1,025.36 -74.67 889.48 582.90 150.89 21.70% YoY % 713.33% -107.80% 1,473.19% -108.39% 52.60% 286.31% - Horiz. % 325.02% -52.99% 679.54% -49.49% 589.49% 386.31% 100.00%
EY 0.20 -1.25 0.10 -1.34 0.11 0.17 0.66 -18.04% YoY % 116.00% -1,350.00% 107.46% -1,318.18% -35.29% -74.24% - Horiz. % 30.30% -189.39% 15.15% -203.03% 16.67% 25.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.18 1.43 1.85 1.68 2.00 2.31 2.31 -10.59% YoY % -17.48% -22.70% 10.12% -16.00% -13.42% 0.00% - Horiz. % 51.08% 61.90% 80.09% 72.73% 86.58% 100.00% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment